0.586
Revenue$B
5.206
5.451
5.952
6.353
6.833
7.424
7.893
8.314
8.768
9.528
0.603
6.88%
7.04%
51
24.17
Revenue growth%
19.18
20.82
23.18
22.22
22.95
24.23
21.85
24.23
24.45
22.78
16.00
24.23
22.86
75
28.78
Gross margin%
12.44
13.63
13.93
15.59
16.21
14.68
12.71
15.27
16.85
15.82
7.47
15.27
14.97
15
27.83
Operating margin%
25.67
23.63
23.03
23.42
21.76
19.45
19.92
22.44
20.46
17.69
8.36
19.92
22.10
72
15.69
Net margin%
17.81
19.62
17.55
15.23
16.53
15.45
15.79
15.17
13.21
11.84
10.00
15.17
15.62
72
15.21
P/E ratio (avg)x
17.03
16.81
14.75
15.17
15.94
14.02
12.01
10.47
10.69
10.70
12.20
10.70
14.39
30
32.48
EV/EBITx
7.012
7.097
7.298
7.106
6.858
7.478
7.290
7.104
7.200
6.548
23.96
7.200
7.105
5
29.09
FCF yield (avg)%
28.32
30.31
28.92
29.74
31.76
29.12
28.63
26.02
28.28
28.25
29.64
28.28
28.78
29
14.78
FCF margin%
22.23
22.47
21.60
23.46
26.40
28.62
31.07
32.10
29.55
29.64
18.98
29.64
27.51
14
0.749
FCF / Net incomex
0.557
0.546
0.551
0.627
0.680
0.730
0.744
0.846
0.879
0.830
0.339
0.830
0.705
52
18.26
ROIC%
18.73
18.38
17.65
14.66
14.36
16.30
14.79
12.26
14.68
12.28
26.49
14.68
14.74
77
13.43
Return on equity%
9.23
8.14
10.42
10.19
7.97
9.37
8.54
5.82
6.31
4.23
14.33
6.31
8.34
34
27.05
Return on assets%
20.34
19.81
18.72
18.88
18.84
18.45
16.12
13.49
15.40
15.16
16.84
15.40
18.59
70
5.35
EPS$
18.82
19.33
22.88
25.78
30.73
30.91
33.93
33.95
40.34
44.37
5.80
7.62%
10.62%
—
27.34
EPS growth%
26.30
28.69
27.39
24.92
22.02
21.11
19.33
19.83
21.86
24.61
8.35
21.11
23.31
79
3.23
Bookvalue per sh$
15.42
15.24
16.92
18.84
20.38
24.46
25.08
25.39
24.52
26.27
7.95
5.21%
6.46%
—
5.83
FCF per share$
12.96
12.41
12.37
14.13
13.24
13.77
15.23
16.40
17.61
18.19
14.88
6.57%
4.21%
—
14.71
Dividend per sh$
12.91
12.99
13.98
15.08
13.70
15.22
15.58
15.34
16.13
18.44
10.61
6.12%
4.83%
—
20.60
Div yield (avg)%
21.36
24.16
26.25
28.79
27.69
28.17
28.99
30.45
28.94
28.03
17.01
28.94
28.10
85
5.68
Payout ratio%
10.09
10.78
11.33
9.86
9.68
9.54
8.56
6.55
7.78
9.21
12.49
8.56
9.61
64
218.7
Shares (diluted)M
185.2
203.9
212.9
228.9
222.6
238.2
261.4
262.9
258.9
281.5
219.0
4.81%
3.30%
34
16.15
Buyback yield%
11.85
10.57
12.10
14.38
11.70
10.85
7.97
8.49
5.69
2.99
16.70
7.97
10.71
49
0.354
D/E ratiox
0.746
0.754
0.748
0.703
0.652
0.602
0.555
0.607
0.538
0.515
1.339
0.555
0.629
88
5.641
Enterprise value$B
4.449
4.297
4.065
3.961
4.438
3.966
3.809
3.952
3.833
3.444
0.576
(4.94%)
(1.92%)
58
5.858
LT debt$B
4.950
5.286
5.772
5.813
5.567
5.406
4.986
5.702
6.116
6.085
1.284
1.79%
3.20%
11
Revenue
$9.528B
7.04%
1.00×
Cost of revenue
$4.910B
6.88%
0.99×
Operating expenses
$1.853B
7.34%
1.03×
Property and equipment
17.21%
Spread over hurdle
34.42%